HON · Honeywell International Inc.
$232.212026-07-21Sector: Industrials; Industry: Conglomerates; Sub-Industry: Industrial Conglomerates
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$128
-44.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($121 · $139) Analysts Range ($220 · $276) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $33.0B | — | 20.8% | 20.8% | $5.4B | −$737MM | $4.7B | 7.6% | — | 16.4% | $33.3B | $8.86 | — |
| 2024.Q4 | $33.0B | 0.0% | 20.8% | 20.5% | $5.5B | −$9.0B | −$3.5B | 8.3% | — | 14.4% | $42.5B | $8.86 | — |
| 2025.Q1 | $34.7B | 5.2% | 21.6% | 20.7% | $5.9B | −$8.5B | −$2.6B | 8.1% | — | 13.7% | $44.1B | $8.94 | — |
| 2025.Q4 | $34.7B | 0.0% | 21.6% | 21.2% | $5.9B | −$2.8B | $3.2B | 8.2% | — | 14.2% | $39.3B | $8.94 | — |
| 2026.Q1 | $36.8B | 5.9% | 16.7% | 15.2% | $5.2B | −$4.0B | $1.2B | 8.0% | — | 11.6% | $50.3B | $6.42 | 24.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2027.Q1 | $40.0B | +8.7% | 19.0% | 15.7% | $6.4B | −$4.4B | $2.0B | 8.1% | $1.9B | 12.2% | $54.7B | $8.91 | 26.1 |
| 2028.Q1 | $42.3B | +5.9% | 19.6% | 16.2% | $7.0B | −$3.2B | $3.7B | 8.2% | $3.2B | 12.3% | $57.9B | $9.69 | 24.0 |
| 2029.Q1 | $44.7B | +5.7% | 20.5% | 16.7% | $7.6B | −$3.3B | $4.3B | 8.2% | $3.4B | 12.8% | $61.2B | $10.64 | 21.8 |
| 2030.Q1 | $47.4B | +6.0% | 21.2% | 17.1% | $8.3B | −$3.6B | $4.8B | 8.3% | $3.5B | 13.2% | $64.8B | $11.62 | 20.0 |
| 2031.Q1 | $50.1B | +5.7% | 21.2% | 17.6% | $8.8B | −$3.6B | $5.1B | 8.3% | $3.5B | 13.2% | $68.4B | $12.21 | 19.0 |
|
| Term. Yr+ | $65.7B | 4.1% | 19.5% | 20.0% | $10.3B | −$3.2B | $7.1B | 8.6% | $70.4B | 13.1% | — | — | — |
Active scenario IV: $128 (-44.8% vs market)